| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 59.71M | HK$ 48.43M | HK$ 51.78M | HK$ 65.59M | HK$ 64.33M |
| Gross Profit | HK$ 37.01M | HK$ 2.31M | HK$ 32.51M | HK$ 33.23M | HK$ 42.86M |
| Operating Income | HK$ 10.88M | HK$ -27.56M | HK$ -5.58M | HK$ -6.75M | HK$ -10.38M |
| EBITDA | HK$ 10.99M | HK$ -31.46M | HK$ -2.45M | HK$ -3.55M | HK$ -6.70M |
| Net Income | HK$ -96.21M | HK$ -65.78M | HK$ -111.33M | HK$ -114.22M | HK$ -167.11M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 22.30M | HK$ 9.72M | HK$ 12.57M | HK$ 17.08M | HK$ 17.43M |
| Total Assets | HK$ 1.04B | HK$ 1.07B | HK$ 1.23B | HK$ 1.40B | HK$ 2.68B |
| Total Debt | HK$ 404.63M | HK$ 361.82M | HK$ 345.68M | HK$ 371.83M | HK$ 1.09B |
| Net Debt | HK$ 382.33M | HK$ 352.10M | HK$ 333.12M | HK$ 354.74M | HK$ 1.07B |
| Total Liabilities | HK$ 495.89M | HK$ 467.60M | HK$ 573.44M | HK$ 609.84M | HK$ 1.66B |
| Stockholders' Equity | HK$ 543.61M | HK$ 601.50M | HK$ 656.40M | HK$ 792.46M | HK$ 1.02B |
| Cash Flow | |||||
| Free Cash Flow | HK$ 3.37M | HK$ 5.82M | HK$ 1.16M | HK$ -13.72M | HK$ -5.79M |
| Operating Cash Flow | HK$ 3.38M | HK$ 5.83M | HK$ 1.20M | HK$ -13.41M | HK$ -4.84M |
| Investing Cash Flow | HK$ -7.00K | HK$ -1.20M | HK$ -3.00K | HK$ 100.25M | HK$ -16.36M |
| Financing Cash Flow | HK$ 5.30M | HK$ -19.66M | HK$ -8.43M | HK$ -71.78M | HK$ -3.68M |